Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
686.83 USD1,180.22 USD1,588.88 USD
+52.47%
1,180.22 USDCurrent price is 52.5% above the base model value.
K
TechnologySemiconductor Equipment & MaterialsUnited States
KLAC.US · KLA Corporation
NMS · US · USD
Latest price1,799.54 USD
30D-18.62%
Vs. base value+95%
Research summary
KLAC.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +47.06% YoY. Current price is about 1,800 USD, while the model base case is about 923 USD; the current price sits +95% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income4B USD
Free cash flow4B USD
Operating cash flow4B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price1,799.54 USD
Base value923.00 USD
Vs. base+95%
Price date2026/04/28
574.27 USD923.00 USD1,199.10 USD
+94.97%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
574.27 USD923.00 USD1,199.10 USD
+94.97%
923.00 USDCurrent price is 95% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth21.7%
Current price implies roughly 21.7% annualized FCF growth.
21.7%Current price implies roughly 21.7% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 07:22
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/06/29 | Annual | - | 4B USD | 4B USD | 30.37 |
| 2024/06/29 | Annual | - | 3B USD | 3B USD | 20.28 |
| 2023/06/29 | Annual | - | 3B USD | 3B USD | 24.15 |
| 2022/06/29 | Annual | - | 3B USD | 3B USD | 21.92 |
| 2021/06/29 | Annual | - | 2B USD | 2B USD | 13.37 |
Ad placement